RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for...
-
date post
19-Dec-2015 -
Category
Documents
-
view
219 -
download
0
Transcript of RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for...
![Page 1: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/1.jpg)
RESOURCE PLANNINGLearning Objectives• Produce resource charts from bar charts• Demonstrate how, for example, activity float can be used to modify a schedule to take into account limited availability and/or to ‘smooth’ the requirement of a particular resource.• Produce cash flow estimates• Determine maximum overdraft requirements and break-even points• Demonstrate how the required overdraft resources can be limited for a project by, for example, utilising some of the activity floats and, for a company, by timing the start of new projects
![Page 2: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/2.jpg)
Resource graph (Labourers)Activity 1 2 3 4 5 6 7 8 9 10 11 Week Concreting 4 4 4 4 4 4 4 labourers per week Brickwork 2 2 2 2 2 2 labourers per week Excavation 1 1 1 1 1 1 1 labourer per week Sum: 4 4 4 6 7 7 3 3 1 1 1 2 3 4 5 6 7
![Page 3: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/3.jpg)
Resource graph (Cranes)Activity 1 2 3 4 5 6 7 8 9 Month
A 1 1 1 1 0 B 0 1 1 1 1 1 1 0
C 0 0 1 1 1
Sum: 1 1 2 3 2 2 1 1 Crane 1 Crane 2Crane 3
![Page 4: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/4.jpg)
‘Ideal’ resource graph
Time
A gradual increase followed by a gradual reduction
Quantity
![Page 5: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/5.jpg)
Activity Time
A
B
(A) (A) (B) Maximum level of resource available
Resource
Strategy 1Do not change the schedule but buy additional resources at extra cost
![Page 6: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/6.jpg)
Strategy 2Activity A proceeds as scheduled and Activity B is moved in time
Activity Time
A
B
(A) (A) (B) Maximum level of resource available
Resource
![Page 7: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/7.jpg)
Strategy 3Part of Activity A and all of Activity B proceeds as scheduled and the rest of
Activity A is delayed
Activity Time
A
B (A) (B) (A)
Maximum level of resource available
Resource
![Page 8: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/8.jpg)
Activity Time
A
B (A) (A+B) (A+B)
Maximum level of resource available
Resource
Strategy 4Both Activity A and Activity B are re-scheduled with longer durations
![Page 9: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/9.jpg)
Resource ‘smoothing’ 0 2 2 6 6 7 A D H 2w/3L 4w/0L 1w/4L 5 7 7 11 11 12
0 0 2 2 7 7 11 11 14 15 START B E J L END 2W/6L 5w/0L 4w/2L 3w/4L 0 0 2 3 8 8 12 12 15 15
2 10 F 8w/4L 2 10 Four ‘paths’ 0 1 1 4 10 15 B – F – K (=Critical) C G K C – G – (K) 1w/4L 3w/5L 5w/2L (B) – E – J - L 6 7 7 10 10 15 A – D – H – (L)
![Page 10: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/10.jpg)
Activity 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 WeeksB 6 6 CriticalF 4 4 4 4 4 4 4 4 CriticalK 2 2 2 2 2 Critical A 3 3 TF = 5 D 0 0 0 0 TF = 5 H 4 TF = 5 C 4 TF = 6 G 5 5 5 TF = 6 E 0 0 0 0 0 TF = 1 J 2 2 2 2 TF = 1 L 0 0 0 TF = 1
SUM: 13 14 9 9 4 4 8 6 6 6 4 2 2 2 2 All start at ES
5
10
Max req. is 14 15
![Page 11: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/11.jpg)
Activity 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 WeeksB 6 6 CriticalF 4 4 4 4 4 4 4 4 CriticalK 2 2 2 2 2 Critical A 3 3 TF = 5 used up D 0 0 0 0 TF = 5 used up H 4 TF = 5 used up C 4 TF = 6 used up G 5 5 5 TF = 6 used up E 0 0 0 0 0 TF = 1 used up J 2 2 2 2 TF = 1 used up L 0 0 0 TF = 1 used up
SUM: 6 6 4 4 4 7 11 9 11 11 4 8 2 2 2 All start at LS 5 10 Max req. is 11
![Page 12: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/12.jpg)
Activity 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 WeeksB 6 6 CriticalF 4 4 4 4 4 4 4 4 CriticalK 2 2 2 2 2 Critical A 3 3 Delay A by 2 wks D 0 0 0 0 Delay D by 2 wks H 4 Delay H by 2 weks C 4 Delay C by 4 wks G 5 5 5 Delay G by 4 wks E 0 0 0 0 0 ES J 2 2 2 2 ES L 0 0 0 ES
SUM: 6 6 7 7 8 9 9 11 10 6 4 2 2 2 2 Delay A by 2 wks Delay C by 4 wks 5 10 Max req. is 11
![Page 13: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/13.jpg)
DATA NEEDED TO MAKE A FORCAST1. The project costs broken down into labour, materials, plant, fees,
subcontractors and other headings.2. The delay between incurring a cost liability under these headings
and actually having to meet that liability.3. The amounts of money you need to pay out at different points in
time can then be determined and is often described as a graph of costs versus time.
4. A graph of the value (which is the contractors cost plus a margin) versus time, representing the money a contractor will eventually receive.
5. The measurement and certification intervals, i.e. how often can the contractor invoice the client? Normally specified in the contract.
6. The payment delay between certification/invoicing and receiving the money, also specified in the contract. From this we get a graph of income versus time.
7. The retention conditions and retention repayment conditions.
![Page 14: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/14.jpg)
TerminologyCOST: Money that you have to pay out
MARGIN: What you add on to your direct cost for profit and overheads when you tender for a job.
VALUE: The value to the client of the work you have completed. Equals the cost plus the margin.
INCOME: Money you receive from the client
![Page 15: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/15.jpg)
A
B
C
200400600800
1000
14001200
16001800
$
Acc. Cost
Acc. Inc
0
-100
-200
-300
100Final OH/profit $170
100 100 100 100 100
200 200 200 200
100 100 100 100
M. Cost 100 100 100 300 300 200 300 100 100 100
M. Value 110 110 110 330 330 220 330 110 110 110
M. Income - 110 110 110 330 330 220 330 110 110 110
-
-
Acc. Cost 100 200 300 600 900110014001500160017001700
Acc. Inc. - 110 220 330 660 99012101540165017601870
Acc. Net. -100 -90 -80 -270 -240 -110 -190 40 50 60 170
Acc. Net.
Final OH/profit $170
Break even
1 2 3 4 5 6 7 8 9 10 11 month
Maximum overdraft
![Page 16: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/16.jpg)
CAPITAL LOCK-UP Accumulated Income $ Accumulated Cost
Time +$ Accumulated Nett Cash
Time -$
![Page 17: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/17.jpg)
CAPTIM = Capital x time +$ (Accumulated Nett) 2000 1000 Month -1000 -2000 -3000 -4000 -5000 -$
Sum of overdrafts = 1000 + 2000 + 3000 + 5000 + 4000 + 2000 + 1000 = 18000 $month Say, Annual interest rate = 15%Approx. interest cost = 18 000 * 0.15/12 = $225
![Page 18: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/18.jpg)
FACTORS THAT AFFECT THE CAPITAL LOCK-UP
1. Margin Acc Income (Big margin) Acc Income (Small margin) Acc Cost
NOTE: The area between the red and the black lines is bigger than the area between the blue and the black lines, i.e. less capital lock-up with a bigger margin
![Page 19: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/19.jpg)
FACTORS THAT AFFECT THE CAPITAL LOCK-UP
1. Margin2. Retention
![Page 20: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/20.jpg)
FACTORS THAT AFFECT THE CAPITAL LOCK-UP
1. Margin2. Retention3. Claims
![Page 21: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/21.jpg)
FACTORS THAT AFFECT THE CAPITAL LOCK-UP
1. Margin2. Retention3. Claims4. Front-end loading
![Page 22: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/22.jpg)
Example 1 2 3 4 5 6 7 8 9 mthA $25 000 $25 000B $50 000 $50 000C $30 000 $30 000D $20 000 $20 000
Using 20% margin on all activity costs and a cost-plus payment planM. Cost 25 000 25 000 50 000 50 000 30 000 30 000 20 000 20 000M. Income 30 000 30 000 60 000 60 000 36 000 36 000 24 000 24 000A. Cost 25 000 50 000 100 000 150 000 180 000 210 000 230 000 250 000 250 000A. Income 30 000 60 000 120 000 180 000 216 000 252 000 276 000 300 000A. Nett -25 000 -20 000 -40 000 -30 000 0 6 000 22 000 26 000 50 000
Max overdraft is $40 000 and break even at end of month 5
![Page 23: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/23.jpg)
Using 20% margin on all activity costs (as before)M. Cost 25 000 25 000 50 000 50 000 30 000 30 000 20 000 20 000M. Income 30 000 30 000 60 000 60 000 36 000 36 000 24 000 24 000A. Cost 25 000 50 000 100 000 150 000 180 000 210 000 230 000 250 000 250 000A. Income 30 000 60 000 120 000 180 000 216 000 252 000 276 000 300 000A. Nett -25 000 -20 000 -40 000 -30 000 0 6 000 22 000 26 000 50 000
Using 40% margin on A, 20% on B, 16.67% on C and 0% on activity DM. Cost 25 000 25 000 50 000 50 000 30 000 30 000 20 000 20 000M. Income 35 000 35 000 60 000 60 000 35 000 35 000 20 000 20 000A. Cost 25 000 50 000 100 000 150 000 180 000 210 000 230 000 250 000 250 000A. Income 35 000 70 000 130 000 190 000 226 000 260 000 280 000 300 000A. Nett -25 000 -15 000 -30 000 -20 000 10 15 000 30 000 30 000 50 000
Max overdraft reduced to $30 000 and break even earlier
![Page 24: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/24.jpg)
FACTORS THAT AFFECT THE CAPITAL LOCK-UP
1. Margin2. Retention3. Claims4. Front-end loading5. Over-measurement
![Page 25: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/25.jpg)
FACTORS THAT AFFECT THE CAPITAL LOCK-UP
1. Margin2. Retention3. Claims4. Front-end loading5. Over-measurement6. Back-end loading and Under-measurement
![Page 26: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/26.jpg)
FACTORS THAT AFFECT THE CAPITAL LOCK-UP
1. Margin2. Retention3. Claims4. Front-end loading5. Over-measurement6. Back-end loading and Under-measurement7. Delay in receiving money from the client
![Page 27: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/27.jpg)
FACTORS THAT AFFECT THE CAPITAL LOCK-UP
1. Margin2. Retention3. Claims4. Front-end loading5. Over-measurement6. Back-end loading and Under-measurement7. Delay in receiving money from the client8. Delay in paying suppliers, workers, plant-hire
companies etc
![Page 28: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/28.jpg)
FACTORS THAT AFFECT THE CAPITAL LOCK-UP
1. Margin2. Retention3. Claims4. Front-end loading5. Over-measurement6. Back-end loading and Under-measurement7. Delay in receiving money from the client8. Delay in paying suppliers, workers, plant-hire
companies etc9. Company cash flow
![Page 29: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/29.jpg)
SUMMARYCash flow forecasting provides warnings for potential cash flow problems. Steps to take to reduce this risk are:
1.Not to take on new projects unless the cash flow is manageable2.Re-negotiate overdraft facilities with your bank based on updated forecasts3.Negotiate extended credits with suppliers, even if that means losing some of your discounts.
![Page 30: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/30.jpg)
Tutorial: Cash flow This is the same project as in the CPM Tutorial example. You will therefore already have the Earliest start (ES) and Earliest Finish (EF) times calculated for each activity but you can also draw the bar chart from the information here. Activity Duration Depends on activity Cost A 3 weeks - $6 000 B 2 - 4 000 C 5 A 5 000 D 6 A and B 6 000 E 4 Half of D 8 000 F 4 C 12 000 G 5 D 10 000 H 8 C and E 16 000 I 9 D 9 000 J 6 I and H 12 000 K 18 B 18 000 L 4 K 8 000 Carry out a cash flow analysis for the above project in order to determine the maximum overdraft required, the time when the project breaks even and the final margin. You can assume that the contractor invoices the client, for his/her costs, plus a margin of 10%, after every two weeks and that the client pays the full amounts in the following two-week period. Also plot the Accumulated Net Cash graph.
![Page 31: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/31.jpg)
DISCOUNTED CASH FLOW
Compound amount factor = (1 + i)n
$100 today left for two years in account earning 10%/year will grow to $100 * (1 + 0.1)2 = $121
Discount factor = 1/(1 + i)n
$121 two years from now is, in today’s money value, worth $121 * 1/(1 + 0.1)2 = $100
This is referred to as the PRESENT VALUE
![Page 32: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/32.jpg)
Example of comparing investmentsSay that you can invest $100 000 in the following different ways. Which is best?
A.Leave the money in a savings account earning 12% annuallyB.Invest in a project giving a return of $120 000 in six month timeC.Invest in a project giving a return of $140 000 in two years timeD.Invest in a project giving $80 000 in six month and another $50 000 in two years time.E.Invest in a project giving $ 110 000 in one years time.
![Page 33: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/33.jpg)
Use the annual rate of 12% to calculate the present value of the
other alternatives. The present value of alternative A is then $100 000.
B. $120 000 * 1/(1+0.12)0.5 = $120 000 * 0.9449 = $113 389C. $140 000 * 1/(1+0.12)2 = $140 000 * 0.70719 = $111 607D. $80 000 * 1/(1+0.12)0.5 + $50 000 * 1/(1+0.12)2 = $115 453E. $110 000 * 1/(1+0.12)1 = $98 214
Conclusion: ‘D’ is the best alternative as it has the highest present value. Note that alternative ‘E‘ is worse than keeping the money in the
bank.
![Page 34: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/34.jpg)
Process to find the NPVStep 1. Determine (guess) the future interest rate
Step 2. Calculate the discount factors that apply to each of the future payments
Step 3. Discount each of the future transactions to today’s money value
Step 4. Add together those discounted cash flows to find the Nett Present Value (NPV) of the project’s cash flow.
![Page 35: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/35.jpg)
To determine the discount rate for shorter periods,
like month.
Say that the annual discount rate is 10%. On a monthly basis we get
(1 + i)n = (1 + 0.1)1/12 so, (1 + i) = 1.00797414, which we use for the discounting.
If your payments are done on a 4-weekly basis, use n = 13. For a weekly basis use 52 etc.
![Page 36: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/36.jpg)
Example (’Cost Plus’ with 20% margin)Month Cash Out Cash In Monthly
Nett CashDisc. factor (14% /year)(1 + i = 1.010978852)
Discounted Cash Flow
1 25 000 0 -25 000 1/(1.01098)1 -24 728
2 25 000 30 000 5 000 1/(1.01098)2 4 892
3 50 000 30 000 -20 000 1/(1.01098)3 -19 355
4 50 000 60 000 10 000 1/(1.01098)4 9 573
5 30 000 60 000 30 000 1/(1.01098)5 28 406
6 30 000 36 000 6 000 1/(1.01098)6 5 619
7 20 000 36 000 16 000 1/(1.01098)7 14 823
8 20 000 24 000 4 000 1/(1.01098)8 3 665
9 0 24 000 24 000 1/(1.01098)9 21 753
Sum: 250 000 300 000 50 000 NPV = 44 648
![Page 37: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/37.jpg)
Example (’Money upfront’ )
Month Cash Out Cash In Monthly Nett Cash
Disc. factor (14% /year)(1 + i = 1.010978852)
Discounted Cash Flow
0 0 300 000 300 000 1/(1.01098)0 300 000
1 25 000 0 -25 000 1/(1.01098)1 -24 728
2 25 000 0 -25 000 1/(1.01098)2 -24 460
3 50 000 0 -50 000 1/(1.01098)3 -48 389
4 50 000 0 -50 000 1/(1.01098)4 -47 863
5 30 000 0 -30 000 1/(1.01098)5 -28 406
6 30 000 0 -30 000 1/(1.01098)6 -28 097
7 20 000 0 -20 000 1/(1.01098)7 -18 528
8 20 000 0 -20 000 1/(1.01098)8 -18 327
Sum: 250 000 300 000 50 000 NPV = 61 202
![Page 38: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/38.jpg)
Example (’Two stage payments’ )
Month Cash Out Cash In Monthly Nett Cash
Disc. factor (14% /year)(1 + i = 1.010978852)
Discounted Cash Flow
1 25 000 0 -25 000 1/(1.01098)1 -24 728
2 25 000 0 -25 000 1/(1.01098)2 -24 460
3 50 000 0 -50 000 1/(1.01098)3 -48 389
4 50 000 0 -50 000 1/(1.01098)4 -47 863
5 30 000 150 000 120 000 1/(1.01098)5 113 624
6 30 000 0 -30 000 1/(1.01098)6 -28 097
7 20 000 0 -20 000 1/(1.01098)7 -18 528
8 20 000 0 -20 000 1/(1.01098)8 -18 327
9 0 150 000 150 000 1/(1.01098)9 135 959
Sum: 250 000 300 000 50 000 NPV = 39 191
![Page 39: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/39.jpg)
Example (’Get paid upon completion’ )
Month Cash Out Cash In Monthly Nett Cash
Disc. factor (14% /year)(1 + i = 1.010978852)
Discounted Cash Flow
1 25 000 0 -25 000 1/(1.01098)1 -24 728
2 25 000 0 -25 000 1/(1.01098)2 -24 460
3 50 000 0 -50 000 1/(1.01098)3 -48 389
4 50 000 0 -50 000 1/(1.01098)4 -47 863
5 30 000 0 -30 000 1/(1.01098)5 -28 406
6 30 000 0 -30 000 1/(1.01098)6 -28 097
7 20 000 0 -20 000 1/(1.01098)7 -18 528
8 20 000 0 -20 000 1/(1.01098)8 -18 327
9 0 300 000 300 000 1/(1.01098)9 271 918
Sum: 250 000 300 000 50 000 NPV = 33 120
![Page 40: RESOURCE PLANNING Learning Objectives Produce resource charts from bar charts Demonstrate how, for example, activity float can be used to modify a schedule.](https://reader030.fdocuments.net/reader030/viewer/2022032704/56649d3f5503460f94a18f9b/html5/thumbnails/40.jpg)
The NPVs varied between ~$33 000 and
~$61 000 depending on the payment plan, when in each case it looked as if the profit was $50 000. Quite a difference, don’t you think?
This further emphasizes the importance of paying out moneys as late as possible and receiving moneys as early as possible.